3.201
Revenue$M
2.871
3.016
3.203
3.359
3.445
3.505
3.715
3.814
3.906
4.116
3.329
3.63%
3.99%
79
24.45
Revenue growth%
26.87
26.16
29.14
31.65
33.94
36.80
35.97
37.22
34.63
36.94
2.30
36.80
34.29
57
13.41
Gross margin%
21.18
20.97
19.02
19.48
17.60
18.12
18.95
21.24
21.44
21.08
19.97
21.08
20.23
6
21.88
Operating margin%
23.24
26.09
26.83
27.31
28.01
28.11
25.15
22.19
22.93
25.75
26.69
25.15
25.92
35
16.50
Net margin%
30.41
32.74
31.02
31.84
30.18
30.40
30.03
31.23
31.71
33.08
2.87
31.23
31.12
17
34.13
P/E ratio (avg)x
13.39
14.34
15.07
13.42
11.72
11.00
11.57
11.75
11.59
10.55
37.17
11.57
11.74
16
20.96
EV/EBITx
8.679
8.098
8.490
9.218
8.510
9.475
8.826
8.551
8.175
7.904
29.58
8.551
8.531
79
24.29
FCF yield (avg)%
15.41
14.71
12.18
12.64
12.22
9.26
8.01
6.85
5.66
6.27
14.17
6.85
10.72
78
15.04
FCF margin%
20.82
22.57
25.45
23.88
26.01
25.63
27.62
25.75
25.62
22.71
23.19
25.63
25.53
93
0.492
FCF / Net incomex
2.041
2.238
2.504
2.475
2.844
2.817
2.969
3.224
3.093
3.383
0.353
3.093
2.830
45
25.87
ROIC%
25.60
27.60
25.61
23.22
20.95
21.64
20.53
21.82
24.14
26.31
11.24
21.82
23.68
47
26.73
Return on equity%
12.21
9.89
7.43
9.25
10.15
7.97
10.28
8.90
9.92
10.17
8.17
9.92
9.91
38
26.96
Return on assets%
28.34
30.62
27.79
25.06
22.21
19.47
18.09
17.97
16.54
16.49
10.19
17.97
20.84
21
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(6.72%)
(4.82%)
—
12.87
EPS growth%
6.66
7.66
6.85
4.34
4.26
4.69
4.54
5.87
7.30
7.10
22.64
5.87
6.27
45
—
Bookvalue per sh$
0.01
0.01
0.01
—
—
—
—
—
—
—
0.01
(1.32%)
(3.37%)
—
0.01
FCF per share$
—
—
—
—
—
—
—
—
—
—
0.01
(4.49%)
(1.33%)
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.11%
3.55%
—
6.11
Div yield (avg)%
7.42
9.33
12.27
12.32
12.55
12.69
14.61
15.93
15.40
15.58
29.29
15.40
12.62
54
12.30
Payout ratio%
25.31
24.42
24.11
21.86
18.86
21.57
23.27
26.17
27.04
28.34
17.42
26.17
24.27
17
164.9
Shares (diluted)M
230.2
241.7
247.9
283.5
294.6
298.7
285.4
285.2
303.7
294.5
163.9
(0.01%)
3.27%
46
26.59
Buyback yield%
2.83
1.27
1.42
2.34
0.41
1.60
0.40
1.03
2.74
1.13
11.38
1.13
1.35
71
0.848
D/E ratiox
1.222
1.316
1.321
1.243
1.235
1.253
1.330
1.349
1.496
1.500
0.810
1.349
1.319
62
2.044
Enterprise value$M
1.607
1.619
1.474
1.372
1.369
1.221
1.090
1.101
1.142
1.073
0.235
(4.76%)
(3.71%)
41
0.670
LT debt$M
2.035
2.001
2.026
2.156
2.264
2.634
3.039
3.399
3.471
3.344
0.220
8.11%
6.61%
61
Revenue
$4.116M
3.99%
1.00×
Cost of revenue
$1.922M
4.06%
1.01×
Operating expenses
$0.906M
3.90%
0.99×
Property and equipment
17.13%